What is Vishay Precision Group, Inc. worth?
With the base-case assumptions below, a discounted cash flow model on Vishay Precision Group, Inc.'s reported free cash flow gives $12.42 per share. The share price was $48.18 on November 10, 2026, 288% above that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | -2.5% | 10.0% | $9.57 | -80% |
| Base | 2.5% | 9.0% | $12.42 | -74% |
| Bull | 7.5% | 8.0% | $17.96 | -63% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $14.42 | $15.02 | $15.76 | $16.68 | $17.87 |
| 8.0% | $12.93 | $13.32 | $13.79 | $14.34 | $15.02 |
| 9.0% | $11.84 | $12.11 | $12.42 | $12.78 | $13.20 |
| 10.0% | $11.01 | $11.20 | $11.42 | $11.66 | $11.95 |
| 11.0% | $10.35 | $10.49 | $10.65 | $10.82 | $11.02 |
Where the presets come from
Base: years 1 to 5 grow at Vishay Precision Group, Inc.'s revenue growth rate over the last 5 fiscal years (2.6% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions